[HLIND] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 176.79%
YoY- 572.16%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,814,282 2,356,513 2,519,063 2,200,825 2,008,427 2,056,148 2,767,529 0.27%
PBT 331,866 60,793 175,844 102,554 31,362 -158,817 549,787 -8.06%
Tax -30,859 14,584 -73,801 -56,632 -41,088 97,268 -339,431 -32.93%
NP 301,007 75,377 102,043 45,922 -9,726 -61,549 210,356 6.15%
-
NP to SH 167,553 5,077 102,043 45,922 -9,726 -190,876 210,356 -3.71%
-
Tax Rate 9.30% -23.99% 41.97% 55.22% 131.01% - 61.74% -
Total Cost 2,513,275 2,281,136 2,417,020 2,154,903 2,018,153 2,117,697 2,557,173 -0.28%
-
Net Worth 831,810 1,451,971 339,886 209,037 102,424 141,101 550,186 7.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 29,885 22,290 18,106 6,712 21,994 38,776 54,340 -9.48%
Div Payout % 17.84% 439.04% 17.74% 14.62% 0.00% 0.00% 25.83% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 831,810 1,451,971 339,886 209,037 102,424 141,101 550,186 7.12%
NOSH 249,792 241,995 259,455 237,542 217,923 217,080 220,074 2.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.70% 3.20% 4.05% 2.09% -0.48% -2.99% 7.60% -
ROE 20.14% 0.35% 30.02% 21.97% -9.50% -135.28% 38.23% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,126.65 973.79 970.90 926.50 921.62 947.18 1,257.54 -1.81%
EPS 67.08 2.10 39.33 19.33 -4.46 -87.93 95.58 -5.72%
DPS 11.96 9.21 6.98 2.83 10.10 17.86 24.69 -11.37%
NAPS 3.33 6.00 1.31 0.88 0.47 0.65 2.50 4.89%
Adjusted Per Share Value based on latest NOSH - 237,542
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 858.27 718.66 768.23 671.18 612.51 627.06 844.01 0.27%
EPS 51.10 1.55 31.12 14.00 -2.97 -58.21 64.15 -3.71%
DPS 9.11 6.80 5.52 2.05 6.71 11.83 16.57 -9.48%
NAPS 2.5368 4.4281 1.0365 0.6375 0.3124 0.4303 1.6779 7.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.65 2.99 4.60 5.85 3.82 5.55 6.60 -
P/RPS 0.50 0.31 0.47 0.63 0.41 0.59 0.52 -0.65%
P/EPS 8.42 142.52 11.70 30.26 -85.59 -6.31 6.90 3.37%
EY 11.87 0.70 8.55 3.30 -1.17 -15.84 14.48 -3.25%
DY 2.12 3.08 1.52 0.48 2.64 3.22 3.74 -9.02%
P/NAPS 1.70 0.50 3.51 6.65 8.13 8.54 2.64 -7.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 19/02/02 07/02/01 -
Price 5.55 3.18 4.60 6.05 3.02 6.00 5.80 -
P/RPS 0.49 0.33 0.47 0.65 0.33 0.63 0.46 1.05%
P/EPS 8.27 151.57 11.70 31.30 -67.67 -6.82 6.07 5.28%
EY 12.09 0.66 8.55 3.20 -1.48 -14.65 16.48 -5.02%
DY 2.16 2.90 1.52 0.47 3.34 2.98 4.26 -10.69%
P/NAPS 1.67 0.53 3.51 6.88 6.43 9.23 2.32 -5.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment